[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2004 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 29.72%
YoY- 31.03%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 196,075 130,904 65,269 320,160 236,488 165,696 87,271 71.12%
PBT 40,659 28,498 14,872 57,310 43,045 30,213 14,930 94.42%
Tax -10,584 -8,224 -4,786 -18,586 -13,192 -9,373 -4,600 73.84%
NP 30,075 20,274 10,086 38,724 29,853 20,840 10,330 103.23%
-
NP to SH 30,075 20,274 10,086 38,724 29,853 20,840 10,330 103.23%
-
Tax Rate 26.03% 28.86% 32.18% 32.43% 30.65% 31.02% 30.81% -
Total Cost 166,000 110,630 55,183 281,436 206,635 144,856 76,941 66.57%
-
Net Worth 341,987 332,909 330,846 306,738 296,291 277,971 272,762 16.19%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 8,636 - - 16,287 4,507 - - -
Div Payout % 28.72% - - 42.06% 15.10% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 341,987 332,909 330,846 306,738 296,291 277,971 272,762 16.19%
NOSH 215,900 216,371 216,437 203,596 150,241 150,035 149,927 27.38%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 15.34% 15.49% 15.45% 12.10% 12.62% 12.58% 11.84% -
ROE 8.79% 6.09% 3.05% 12.62% 10.08% 7.50% 3.79% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 90.82 60.50 30.16 157.25 157.41 110.44 58.21 34.33%
EPS 13.93 9.37 4.66 19.02 19.87 13.89 6.89 59.54%
DPS 4.00 0.00 0.00 8.00 3.00 0.00 0.00 -
NAPS 1.584 1.5386 1.5286 1.5066 1.9721 1.8527 1.8193 -8.78%
Adjusted Per Share Value based on latest NOSH - 215,839
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 24.51 16.36 8.16 40.02 29.56 20.71 10.91 71.11%
EPS 3.76 2.53 1.26 4.84 3.73 2.60 1.29 103.38%
DPS 1.08 0.00 0.00 2.04 0.56 0.00 0.00 -
NAPS 0.4274 0.4161 0.4135 0.3834 0.3703 0.3474 0.3409 16.19%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.05 0.88 1.22 1.50 1.45 1.35 1.00 -
P/RPS 1.16 1.45 4.05 0.95 0.92 1.22 1.72 -23.00%
P/EPS 7.54 9.39 26.18 7.89 7.30 9.72 14.51 -35.23%
EY 13.27 10.65 3.82 12.68 13.70 10.29 6.89 54.49%
DY 3.81 0.00 0.00 5.33 2.07 0.00 0.00 -
P/NAPS 0.66 0.57 0.80 1.00 0.74 0.73 0.55 12.86%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 23/12/04 27/09/04 13/08/04 24/03/04 19/12/03 29/09/03 -
Price 0.88 1.01 0.88 1.16 1.65 1.27 1.11 -
P/RPS 0.97 1.67 2.92 0.74 1.05 1.15 1.91 -36.21%
P/EPS 6.32 10.78 18.88 6.10 8.30 9.14 16.11 -46.25%
EY 15.83 9.28 5.30 16.40 12.04 10.94 6.21 86.07%
DY 4.55 0.00 0.00 6.90 1.82 0.00 0.00 -
P/NAPS 0.56 0.66 0.58 0.77 0.84 0.69 0.61 -5.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment